41.67
Revenuekr M
28.83
30.52
32.97
34.73
37.42
39.76
42.59
46.22
49.98
54.37
45.11
7.76%
7.38%
65
19.57
Revenue growth%
3.50
2.66
0.79
0.40
0.40
0.87
2.86
2.42
2.39
2.23
17.98
2.39
2.31
8
20.47
Gross margin%
19.82
19.83
20.96
21.93
22.19
24.04
25.98
28.82
25.99
24.58
26.07
25.98
23.12
23
25.82
Operating margin%
24.63
25.84
25.96
23.78
26.55
26.93
26.39
26.60
29.41
27.68
22.84
26.93
26.47
74
8.19
Net margin%
22.01
22.59
23.69
25.57
26.97
25.24
26.81
27.04
27.75
29.29
13.58
27.04
26.19
47
21.30
P/E ratio (avg)x
19.48
19.27
18.09
17.99
16.12
15.76
15.76
15.41
14.60
14.94
33.69
15.41
15.94
93
8.146
EV/EBITx
38.47
40.85
46.75
46.93
48.12
49.24
49.53
47.61
51.83
56.16
13.08
49.53
47.86
91
19.52
FCF yield (avg)%
14.85
15.35
17.96
17.11
15.11
16.21
14.90
15.30
12.56
10.65
26.63
14.90
15.21
70
9.49
FCF margin%
8.94
11.09
13.09
10.58
10.54
9.68
7.41
6.08
8.39
9.78
2.52
8.39
9.73
20
1.455
FCF / Net incomex
1.242
1.230
1.100
0.994
0.884
0.953
0.896
0.968
0.883
0.761
0.556
0.896
0.961
6
8.79
ROIC%
6.83
6.60
5.21
2.83
0.40
2.22
3.29
0.47
0.40
3.11
6.30
2.22
2.97
63
22.35
Return on equity%
17.27
18.82
18.41
16.53
18.36
20.02
18.83
16.35
15.86
16.56
23.73
16.56
17.81
51
24.71
Return on assets%
15.78
17.64
17.74
16.13
15.78
12.92
13.08
10.83
12.23
14.54
29.64
12.92
15.16
59
0.03
EPSkr
0.10
0.11
0.12
0.11
0.13
0.13
0.14
0.15
0.18
0.18
0.03
7.45%
6.32%
—
23.35
EPS growth%
12.59
15.43
15.46
18.45
18.60
16.47
17.66
15.95
17.37
16.31
28.78
16.47
16.39
40
0.05
Bookvalue per shkr
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.09
(3.37%)
(1.01%)
—
0.11
FCF per sharekr
0.14
0.16
0.16
0.16
0.15
0.15
0.14
0.15
0.17
0.17
0.03
2.13%
2.07%
—
0.06
Dividend per shkr
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.02
0.02
0.12
(2.71%)
(3.96%)
—
12.73
Div yield (avg)%
11.64
13.60
16.58
18.07
19.09
16.91
17.93
17.04
19.33
17.40
24.43
17.40
17.22
19
17.54
Payout ratio%
31.94
32.69
33.64
33.41
31.00
33.44
34.13
35.40
35.36
33.94
5.99
34.13
33.54
37
224.8
Shares (diluted)M
351.1
390.7
457.4
539.8
558.9
606.5
599.8
577.6
587.4
573.1
227.3
0.50%
6.35%
6
21.90
Buyback yield%
1.87
3.45
6.35
7.42
7.57
7.03
5.94
7.66
9.33
9.50
27.05
7.66
7.22
69
1.422
D/E ratiox
0.727
0.664
0.759
0.865
0.938
1.036
0.983
1.049
0.965
0.924
1.679
0.983
0.931
86
47.37
Enterprise valuekr M
10.15
10.40
9.937
9.280
8.570
9.593
9.085
8.490
8.679
8.820
8.264
0.58%
(1.98%)
68
12.59
LT debtkr M
21.64
21.93
21.67
18.76
19.87
20.53
20.27
20.63
22.22
22.48
11.44
2.49%
0.47%
30
Cost of revenue
7.54%
1.02×
Operating expenses
6.86%
0.95×
Cash and investments
17.69%